Rocket Repay Home Loan (Principal and Interest) from Westpac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.98%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,459
Number of Repayments
300
Total Interest Paid
$187,700
Total repayments
$437,700
DatePrincipleInterestPaymentBalance
1Oct 2019$421.06$1,037.50$1,458.56$249,578.94
2Nov 2019$422.81$1,035.75$1,458.56$249,156.13
3Dec 2019$424.56$1,034.00$1,458.56$248,731.57
2019 Total$1,268.43$3,107.25$4,375.68
4Jan 2020$426.32$1,032.24$1,458.56$248,305.25
5Feb 2020$428.09$1,030.47$1,458.56$247,877.16
6Mar 2020$429.87$1,028.69$1,458.56$247,447.29
7Apr 2020$431.65$1,026.91$1,458.56$247,015.64
8May 2020$433.45$1,025.11$1,458.56$246,582.19
9Jun 2020$435.24$1,023.32$1,458.56$246,146.95
10Jul 2020$437.05$1,021.51$1,458.56$245,709.90
11Aug 2020$438.86$1,019.70$1,458.56$245,271.04
12Sep 2020$440.69$1,017.87$1,458.56$244,830.35
13Oct 2020$442.51$1,016.05$1,458.56$244,387.84
14Nov 2020$444.35$1,014.21$1,458.56$243,943.49
15Dec 2020$446.19$1,012.37$1,458.56$243,497.30
2020 Total$5,234.27$12,268.45$17,502.72
16Jan 2021$448.05$1,010.51$1,458.56$243,049.25
17Feb 2021$449.91$1,008.65$1,458.56$242,599.34
18Mar 2021$451.77$1,006.79$1,458.56$242,147.57
19Apr 2021$453.65$1,004.91$1,458.56$241,693.92
20May 2021$455.53$1,003.03$1,458.56$241,238.39
21Jun 2021$457.42$1,001.14$1,458.56$240,780.97
22Jul 2021$459.32$999.24$1,458.56$240,321.65
23Aug 2021$461.23$997.33$1,458.56$239,860.42
24Sep 2021$463.14$995.42$1,458.56$239,397.28
25Oct 2021$465.06$993.50$1,458.56$238,932.22
26Nov 2021$466.99$991.57$1,458.56$238,465.23
27Dec 2021$468.93$989.63$1,458.56$237,996.30
2021 Total$5,501$12,001.72$17,502.72
28Jan 2022$470.88$987.68$1,458.56$237,525.42
29Feb 2022$472.83$985.73$1,458.56$237,052.59
30Mar 2022$474.79$983.77$1,458.56$236,577.80
31Apr 2022$476.76$981.80$1,458.56$236,101.04
32May 2022$478.74$979.82$1,458.56$235,622.30
33Jun 2022$480.73$977.83$1,458.56$235,141.57
34Jul 2022$482.72$975.84$1,458.56$234,658.85
35Aug 2022$484.73$973.83$1,458.56$234,174.12
36Sep 2022$486.74$971.82$1,458.56$233,687.38
37Oct 2022$488.76$969.80$1,458.56$233,198.62
38Nov 2022$490.79$967.77$1,458.56$232,707.83
39Dec 2022$492.82$965.74$1,458.56$232,215.01
2022 Total$5,781.29$11,721.43$17,502.72
40Jan 2023$494.87$963.69$1,458.56$231,720.14
41Feb 2023$496.92$961.64$1,458.56$231,223.22
42Mar 2023$498.98$959.58$1,458.56$230,724.24
43Apr 2023$501.05$957.51$1,458.56$230,223.19
44May 2023$503.13$955.43$1,458.56$229,720.06
45Jun 2023$505.22$953.34$1,458.56$229,214.84
46Jul 2023$507.32$951.24$1,458.56$228,707.52
47Aug 2023$509.42$949.14$1,458.56$228,198.10
48Sep 2023$511.54$947.02$1,458.56$227,686.56
49Oct 2023$513.66$944.90$1,458.56$227,172.90
50Nov 2023$515.79$942.77$1,458.56$226,657.11
51Dec 2023$517.93$940.63$1,458.56$226,139.18
2023 Total$6,075.83$11,426.89$17,502.72
52Jan 2024$520.08$938.48$1,458.56$225,619.10
53Feb 2024$522.24$936.32$1,458.56$225,096.86
54Mar 2024$524.41$934.15$1,458.56$224,572.45
55Apr 2024$526.58$931.98$1,458.56$224,045.87
56May 2024$528.77$929.79$1,458.56$223,517.10
57Jun 2024$530.96$927.60$1,458.56$222,986.14
58Jul 2024$533.17$925.39$1,458.56$222,452.97
59Aug 2024$535.38$923.18$1,458.56$221,917.59
60Sep 2024$537.60$920.96$1,458.56$221,379.99
61Oct 2024$539.83$918.73$1,458.56$220,840.16
62Nov 2024$542.07$916.49$1,458.56$220,298.09
63Dec 2024$544.32$914.24$1,458.56$219,753.77
2024 Total$6,385.41$11,117.31$17,502.72
64Jan 2025$546.58$911.98$1,458.56$219,207.19
65Feb 2025$548.85$909.71$1,458.56$218,658.34
66Mar 2025$551.13$907.43$1,458.56$218,107.21
67Apr 2025$553.42$905.14$1,458.56$217,553.79
68May 2025$555.71$902.85$1,458.56$216,998.08
69Jun 2025$558.02$900.54$1,458.56$216,440.06
70Jul 2025$560.33$898.23$1,458.56$215,879.73
71Aug 2025$562.66$895.90$1,458.56$215,317.07
72Sep 2025$564.99$893.57$1,458.56$214,752.08
73Oct 2025$567.34$891.22$1,458.56$214,184.74
74Nov 2025$569.69$888.87$1,458.56$213,615.05
75Dec 2025$572.06$886.50$1,458.56$213,042.99
2025 Total$6,710.78$10,791.94$17,502.72
76Jan 2026$574.43$884.13$1,458.56$212,468.56
77Feb 2026$576.82$881.74$1,458.56$211,891.74
78Mar 2026$579.21$879.35$1,458.56$211,312.53
79Apr 2026$581.61$876.95$1,458.56$210,730.92
80May 2026$584.03$874.53$1,458.56$210,146.89
81Jun 2026$586.45$872.11$1,458.56$209,560.44
82Jul 2026$588.88$869.68$1,458.56$208,971.56
83Aug 2026$591.33$867.23$1,458.56$208,380.23
84Sep 2026$593.78$864.78$1,458.56$207,786.45
85Oct 2026$596.25$862.31$1,458.56$207,190.20
86Nov 2026$598.72$859.84$1,458.56$206,591.48
87Dec 2026$601.21$857.35$1,458.56$205,990.27
2026 Total$7,052.72$10,450$17,502.72
88Jan 2027$603.70$854.86$1,458.56$205,386.57
89Feb 2027$606.21$852.35$1,458.56$204,780.36
90Mar 2027$608.72$849.84$1,458.56$204,171.64
91Apr 2027$611.25$847.31$1,458.56$203,560.39
92May 2027$613.78$844.78$1,458.56$202,946.61
93Jun 2027$616.33$842.23$1,458.56$202,330.28
94Jul 2027$618.89$839.67$1,458.56$201,711.39
95Aug 2027$621.46$837.10$1,458.56$201,089.93
96Sep 2027$624.04$834.52$1,458.56$200,465.89
97Oct 2027$626.63$831.93$1,458.56$199,839.26
98Nov 2027$629.23$829.33$1,458.56$199,210.03
99Dec 2027$631.84$826.72$1,458.56$198,578.19
2027 Total$7,412.08$10,090.64$17,502.72
100Jan 2028$634.46$824.10$1,458.56$197,943.73
101Feb 2028$637.09$821.47$1,458.56$197,306.64
102Mar 2028$639.74$818.82$1,458.56$196,666.90
103Apr 2028$642.39$816.17$1,458.56$196,024.51
104May 2028$645.06$813.50$1,458.56$195,379.45
105Jun 2028$647.74$810.82$1,458.56$194,731.71
106Jul 2028$650.42$808.14$1,458.56$194,081.29
107Aug 2028$653.12$805.44$1,458.56$193,428.17
108Sep 2028$655.83$802.73$1,458.56$192,772.34
109Oct 2028$658.55$800.01$1,458.56$192,113.79
110Nov 2028$661.29$797.27$1,458.56$191,452.50
111Dec 2028$664.03$794.53$1,458.56$190,788.47
2028 Total$7,789.72$9,713$17,502.72
112Jan 2029$666.79$791.77$1,458.56$190,121.68
113Feb 2029$669.56$789.00$1,458.56$189,452.12
114Mar 2029$672.33$786.23$1,458.56$188,779.79
115Apr 2029$675.12$783.44$1,458.56$188,104.67
116May 2029$677.93$780.63$1,458.56$187,426.74
117Jun 2029$680.74$777.82$1,458.56$186,746.00
118Jul 2029$683.56$775.00$1,458.56$186,062.44
119Aug 2029$686.40$772.16$1,458.56$185,376.04
120Sep 2029$689.25$769.31$1,458.56$184,686.79
121Oct 2029$692.11$766.45$1,458.56$183,994.68
122Nov 2029$694.98$763.58$1,458.56$183,299.70
123Dec 2029$697.87$760.69$1,458.56$182,601.83
2029 Total$8,186.64$9,316.08$17,502.72
124Jan 2030$700.76$757.80$1,458.56$181,901.07
125Feb 2030$703.67$754.89$1,458.56$181,197.40
126Mar 2030$706.59$751.97$1,458.56$180,490.81
127Apr 2030$709.52$749.04$1,458.56$179,781.29
128May 2030$712.47$746.09$1,458.56$179,068.82
129Jun 2030$715.42$743.14$1,458.56$178,353.40
130Jul 2030$718.39$740.17$1,458.56$177,635.01
131Aug 2030$721.37$737.19$1,458.56$176,913.64
132Sep 2030$724.37$734.19$1,458.56$176,189.27
133Oct 2030$727.37$731.19$1,458.56$175,461.90
134Nov 2030$730.39$728.17$1,458.56$174,731.51
135Dec 2030$733.42$725.14$1,458.56$173,998.09
2030 Total$8,603.74$8,898.98$17,502.72
136Jan 2031$736.47$722.09$1,458.56$173,261.62
137Feb 2031$739.52$719.04$1,458.56$172,522.10
138Mar 2031$742.59$715.97$1,458.56$171,779.51
139Apr 2031$745.68$712.88$1,458.56$171,033.83
140May 2031$748.77$709.79$1,458.56$170,285.06
141Jun 2031$751.88$706.68$1,458.56$169,533.18
142Jul 2031$755.00$703.56$1,458.56$168,778.18
143Aug 2031$758.13$700.43$1,458.56$168,020.05
144Sep 2031$761.28$697.28$1,458.56$167,258.77
145Oct 2031$764.44$694.12$1,458.56$166,494.33
146Nov 2031$767.61$690.95$1,458.56$165,726.72
147Dec 2031$770.79$687.77$1,458.56$164,955.93
2031 Total$9,042.16$8,460.56$17,502.72
148Jan 2032$773.99$684.57$1,458.56$164,181.94
149Feb 2032$777.20$681.36$1,458.56$163,404.74
150Mar 2032$780.43$678.13$1,458.56$162,624.31
151Apr 2032$783.67$674.89$1,458.56$161,840.64
152May 2032$786.92$671.64$1,458.56$161,053.72
153Jun 2032$790.19$668.37$1,458.56$160,263.53
154Jul 2032$793.47$665.09$1,458.56$159,470.06
155Aug 2032$796.76$661.80$1,458.56$158,673.30
156Sep 2032$800.07$658.49$1,458.56$157,873.23
157Oct 2032$803.39$655.17$1,458.56$157,069.84
158Nov 2032$806.72$651.84$1,458.56$156,263.12
159Dec 2032$810.07$648.49$1,458.56$155,453.05
2032 Total$9,502.88$7,999.84$17,502.72
160Jan 2033$813.43$645.13$1,458.56$154,639.62
161Feb 2033$816.81$641.75$1,458.56$153,822.81
162Mar 2033$820.20$638.36$1,458.56$153,002.61
163Apr 2033$823.60$634.96$1,458.56$152,179.01
164May 2033$827.02$631.54$1,458.56$151,351.99
165Jun 2033$830.45$628.11$1,458.56$150,521.54
166Jul 2033$833.90$624.66$1,458.56$149,687.64
167Aug 2033$837.36$621.20$1,458.56$148,850.28
168Sep 2033$840.83$617.73$1,458.56$148,009.45
169Oct 2033$844.32$614.24$1,458.56$147,165.13
170Nov 2033$847.82$610.74$1,458.56$146,317.31
171Dec 2033$851.34$607.22$1,458.56$145,465.97
2033 Total$9,987.08$7,515.64$17,502.72
172Jan 2034$854.88$603.68$1,458.56$144,611.09
173Feb 2034$858.42$600.14$1,458.56$143,752.67
174Mar 2034$861.99$596.57$1,458.56$142,890.68
175Apr 2034$865.56$593.00$1,458.56$142,025.12
176May 2034$869.16$589.40$1,458.56$141,155.96
177Jun 2034$872.76$585.80$1,458.56$140,283.20
178Jul 2034$876.38$582.18$1,458.56$139,406.82
179Aug 2034$880.02$578.54$1,458.56$138,526.80
180Sep 2034$883.67$574.89$1,458.56$137,643.13
181Oct 2034$887.34$571.22$1,458.56$136,755.79
182Nov 2034$891.02$567.54$1,458.56$135,864.77
183Dec 2034$894.72$563.84$1,458.56$134,970.05
2034 Total$10,495.92$7,006.8$17,502.72
184Jan 2035$898.43$560.13$1,458.56$134,071.62
185Feb 2035$902.16$556.40$1,458.56$133,169.46
186Mar 2035$905.91$552.65$1,458.56$132,263.55
187Apr 2035$909.67$548.89$1,458.56$131,353.88
188May 2035$913.44$545.12$1,458.56$130,440.44
189Jun 2035$917.23$541.33$1,458.56$129,523.21
190Jul 2035$921.04$537.52$1,458.56$128,602.17
191Aug 2035$924.86$533.70$1,458.56$127,677.31
192Sep 2035$928.70$529.86$1,458.56$126,748.61
193Oct 2035$932.55$526.01$1,458.56$125,816.06
194Nov 2035$936.42$522.14$1,458.56$124,879.64
195Dec 2035$940.31$518.25$1,458.56$123,939.33
2035 Total$11,030.72$6,472$17,502.72
196Jan 2036$944.21$514.35$1,458.56$122,995.12
197Feb 2036$948.13$510.43$1,458.56$122,046.99
198Mar 2036$952.06$506.50$1,458.56$121,094.93
199Apr 2036$956.02$502.54$1,458.56$120,138.91
200May 2036$959.98$498.58$1,458.56$119,178.93
201Jun 2036$963.97$494.59$1,458.56$118,214.96
202Jul 2036$967.97$490.59$1,458.56$117,246.99
203Aug 2036$971.98$486.58$1,458.56$116,275.01
204Sep 2036$976.02$482.54$1,458.56$115,298.99
205Oct 2036$980.07$478.49$1,458.56$114,318.92
206Nov 2036$984.14$474.42$1,458.56$113,334.78
207Dec 2036$988.22$470.34$1,458.56$112,346.56
2036 Total$11,592.77$5,909.95$17,502.72
208Jan 2037$992.32$466.24$1,458.56$111,354.24
209Feb 2037$996.44$462.12$1,458.56$110,357.80
210Mar 2037$1,000.58$457.98$1,458.56$109,357.22
211Apr 2037$1,004.73$453.83$1,458.56$108,352.49
212May 2037$1,008.90$449.66$1,458.56$107,343.59
213Jun 2037$1,013.08$445.48$1,458.56$106,330.51
214Jul 2037$1,017.29$441.27$1,458.56$105,313.22
215Aug 2037$1,021.51$437.05$1,458.56$104,291.71
216Sep 2037$1,025.75$432.81$1,458.56$103,265.96
217Oct 2037$1,030.01$428.55$1,458.56$102,235.95
218Nov 2037$1,034.28$424.28$1,458.56$101,201.67
219Dec 2037$1,038.57$419.99$1,458.56$100,163.10
2037 Total$12,183.46$5,319.26$17,502.72
220Jan 2038$1,042.88$415.68$1,458.56$99,120.22
221Feb 2038$1,047.21$411.35$1,458.56$98,073.01
222Mar 2038$1,051.56$407.00$1,458.56$97,021.45
223Apr 2038$1,055.92$402.64$1,458.56$95,965.53
224May 2038$1,060.30$398.26$1,458.56$94,905.23
225Jun 2038$1,064.70$393.86$1,458.56$93,840.53
226Jul 2038$1,069.12$389.44$1,458.56$92,771.41
227Aug 2038$1,073.56$385.00$1,458.56$91,697.85
228Sep 2038$1,078.01$380.55$1,458.56$90,619.84
229Oct 2038$1,082.49$376.07$1,458.56$89,537.35
230Nov 2038$1,086.98$371.58$1,458.56$88,450.37
231Dec 2038$1,091.49$367.07$1,458.56$87,358.88
2038 Total$12,804.22$4,698.5$17,502.72
232Jan 2039$1,096.02$362.54$1,458.56$86,262.86
233Feb 2039$1,100.57$357.99$1,458.56$85,162.29
234Mar 2039$1,105.14$353.42$1,458.56$84,057.15
235Apr 2039$1,109.72$348.84$1,458.56$82,947.43
236May 2039$1,114.33$344.23$1,458.56$81,833.10
237Jun 2039$1,118.95$339.61$1,458.56$80,714.15
238Jul 2039$1,123.60$334.96$1,458.56$79,590.55
239Aug 2039$1,128.26$330.30$1,458.56$78,462.29
240Sep 2039$1,132.94$325.62$1,458.56$77,329.35
241Oct 2039$1,137.64$320.92$1,458.56$76,191.71
242Nov 2039$1,142.36$316.20$1,458.56$75,049.35
243Dec 2039$1,147.11$311.45$1,458.56$73,902.24
2039 Total$13,456.64$4,046.08$17,502.72
244Jan 2040$1,151.87$306.69$1,458.56$72,750.37
245Feb 2040$1,156.65$301.91$1,458.56$71,593.72
246Mar 2040$1,161.45$297.11$1,458.56$70,432.27
247Apr 2040$1,166.27$292.29$1,458.56$69,266.00
248May 2040$1,171.11$287.45$1,458.56$68,094.89
249Jun 2040$1,175.97$282.59$1,458.56$66,918.92
250Jul 2040$1,180.85$277.71$1,458.56$65,738.07
251Aug 2040$1,185.75$272.81$1,458.56$64,552.32
252Sep 2040$1,190.67$267.89$1,458.56$63,361.65
253Oct 2040$1,195.61$262.95$1,458.56$62,166.04
254Nov 2040$1,200.57$257.99$1,458.56$60,965.47
255Dec 2040$1,205.55$253.01$1,458.56$59,759.92
2040 Total$14,142.32$3,360.4$17,502.72
256Jan 2041$1,210.56$248.00$1,458.56$58,549.36
257Feb 2041$1,215.58$242.98$1,458.56$57,333.78
258Mar 2041$1,220.62$237.94$1,458.56$56,113.16
259Apr 2041$1,225.69$232.87$1,458.56$54,887.47
260May 2041$1,230.78$227.78$1,458.56$53,656.69
261Jun 2041$1,235.88$222.68$1,458.56$52,420.81
262Jul 2041$1,241.01$217.55$1,458.56$51,179.80
263Aug 2041$1,246.16$212.40$1,458.56$49,933.64
264Sep 2041$1,251.34$207.22$1,458.56$48,682.30
265Oct 2041$1,256.53$202.03$1,458.56$47,425.77
266Nov 2041$1,261.74$196.82$1,458.56$46,164.03
267Dec 2041$1,266.98$191.58$1,458.56$44,897.05
2041 Total$14,862.87$2,639.85$17,502.72
268Jan 2042$1,272.24$186.32$1,458.56$43,624.81
269Feb 2042$1,277.52$181.04$1,458.56$42,347.29
270Mar 2042$1,282.82$175.74$1,458.56$41,064.47
271Apr 2042$1,288.14$170.42$1,458.56$39,776.33
272May 2042$1,293.49$165.07$1,458.56$38,482.84
273Jun 2042$1,298.86$159.70$1,458.56$37,183.98
274Jul 2042$1,304.25$154.31$1,458.56$35,879.73
275Aug 2042$1,309.66$148.90$1,458.56$34,570.07
276Sep 2042$1,315.09$143.47$1,458.56$33,254.98
277Oct 2042$1,320.55$138.01$1,458.56$31,934.43
278Nov 2042$1,326.03$132.53$1,458.56$30,608.40
279Dec 2042$1,331.54$127.02$1,458.56$29,276.86
2042 Total$15,620.19$1,882.53$17,502.72
280Jan 2043$1,337.06$121.50$1,458.56$27,939.80
281Feb 2043$1,342.61$115.95$1,458.56$26,597.19
282Mar 2043$1,348.18$110.38$1,458.56$25,249.01
283Apr 2043$1,353.78$104.78$1,458.56$23,895.23
284May 2043$1,359.39$99.17$1,458.56$22,535.84
285Jun 2043$1,365.04$93.52$1,458.56$21,170.80
286Jul 2043$1,370.70$87.86$1,458.56$19,800.10
287Aug 2043$1,376.39$82.17$1,458.56$18,423.71
288Sep 2043$1,382.10$76.46$1,458.56$17,041.61
289Oct 2043$1,387.84$70.72$1,458.56$15,653.77
290Nov 2043$1,393.60$64.96$1,458.56$14,260.17
291Dec 2043$1,399.38$59.18$1,458.56$12,860.79
2043 Total$16,416.07$1,086.65$17,502.72
292Jan 2044$1,405.19$53.37$1,458.56$11,455.60
293Feb 2044$1,411.02$47.54$1,458.56$10,044.58
294Mar 2044$1,416.87$41.69$1,458.56$8,627.71
295Apr 2044$1,422.76$35.80$1,458.56$7,204.95
296May 2044$1,428.66$29.90$1,458.56$5,776.29
297Jun 2044$1,434.59$23.97$1,458.56$4,341.70
298Jul 2044$1,440.54$18.02$1,458.56$2,901.16
299Aug 2044$1,446.52$12.04$1,458.56$1,454.64
300Sep 2044$1,452.52$6.04$1,458.56$2.12
2044 Total$12,858.67$268.37$13,127.04
Compare your product with the big 4 banks, or add more products to compare
As seen on